Valuation Netbay Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-23			5-day change	1st Jan Change
12.10 ^THB	+2.54%		+3.42%	-43.19%

Sep. 18	NETbay Public Company Limited Announces Board and Committee Changes, Effective October 1, 2026	CI
Aug. 10	Netbay Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,720	5,000	4,960	3,400	4,260	2,420	-	-
Change	-	5.93%	-0.8%	-31.45%	25.29%	-43.19%	-	-
Enterprise Value (EV) ¹	4,720	4,938	4,878	3,292	4,068	2,214	2,097	2,043
Change	-	4.62%	-1.22%	-32.5%	23.57%	-45.58%	-5.27%	-2.57%
P/E	28.4x	29.4x	27.6x	15.7x	16x	16.1x	9.76x	8.83x
PBR	9.79x	-	-	-	-	-	-	-
PEG	-	12.2x	4.69x	0.8x	0.7x	-0.4x	0.1x	0.8x
Capitalization / Revenue	11.8x	10.9x	10.2x	5.85x	5.85x	4.45x	3.08x	2.84x
EV / Revenue	11.8x	10.8x	10x	5.66x	5.59x	4.07x	2.67x	2.4x
EV / EBITDA	23.4x	21.9x	20.6x	11.1x	11.2x	9.97x	6.04x	5.36x
EV / EBIT	25.2x	23.3x	22.1x	12.1x	12.2x	11.7x	6.72x	5.94x
EV / FCF	23.1x	36.8x	25.1x	27.2x	14.7x	12.4x	8.22x	7.25x
FCF Yield	4.33%	2.72%	3.98%	3.67%	6.82%	8.04%	12.2%	13.8%
Dividend per Share ²	0.7945	0.8162	0.8983	1.179	1.579	0.67	1.12	1.23
Rate of return	3.37%	3.26%	3.62%	6.94%	7.41%	5.54%	9.26%	10.2%
EPS ²	0.83	0.85	0.9	1.08	1.33	0.75	1.24	1.37
Distribution rate	95.7%	96%	99.8%	109%	119%	89.3%	90.3%	89.8%
Net sales ¹	400.5	457.2	487.4	581.5	728.2	544	786	853
EBITDA ¹	201.9	225.5	236.6	296.7	364.3	222	347	381
EBIT ¹	187.1	211.7	220.8	271	333.7	189	312.1	343.9
Net income ¹	165.6	169.7	180.3	215.9	265.6	150	248	273
Net Debt ¹	-	-61.81	-82.15	-107.6	-191.5	-206	-322.7	-376.7
Reference price ²	23.60	25.00	24.80	17.00	21.30	12.10	12.10	12.10
Nbr of stocks (in thousands)	200,000	200,000	200,000	200,000	200,000	200,000	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/21/25	2/25/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SALESFORCE, INC.	22.75x	4.78x	11.73x	0.73%	196B
CLOUDFLARE, INC.	-607.81x	43.24x	177.63x	-.--%	125B
COREWEAVE, INC.	-17x	7.35x	12.52x	-.--%	47.93B
NUTANIX, INC.	60.53x	5.31x	19.85x	-.--%	18.85B
DIGITALOCEAN HOLDINGS, INC.	276.29x	14.86x	38.12x	-.--%	16.6B
DYNATRACE, INC.	70.53x	6.76x	22.4x	-.--%	16.91B
D-WAVE QUANTUM INC.	-41.56x	142.5x	-48.06x	-	6.26B
QUALYS, INC.	31.83x	7.74x	16.99x	-.--%	6.39B
IONOS GROUP SE	18.14x	3.63x	9.74x	-.--%	5.24B
Average	-20.70x	26.24x	28.99x	0.09%	48.8B
Weighted average by Cap.	-149.51x	18.52x	60.16x	0.33%